[TPC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -61.54%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 89,073 66,509 44,681 23,805 83,608 59,234 38,866 73.56%
PBT 4,038 3,296 1,862 1,832 4,432 2,864 1,775 72.71%
Tax -204 0 0 0 332 0 0 -
NP 3,834 3,296 1,862 1,832 4,764 2,864 1,775 66.86%
-
NP to SH 3,834 3,296 1,862 1,832 4,764 2,864 1,775 66.86%
-
Tax Rate 5.05% 0.00% 0.00% 0.00% -7.49% 0.00% 0.00% -
Total Cost 85,239 63,213 42,819 21,973 78,844 56,370 37,091 73.88%
-
Net Worth 24,812 24,000 22,375 22,400 20,782 19,199 17,590 25.69%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 24,812 24,000 22,375 22,400 20,782 19,199 17,590 25.69%
NOSH 80,041 80,000 79,914 80,000 79,932 80,000 79,954 0.07%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.30% 4.96% 4.17% 7.70% 5.70% 4.84% 4.57% -
ROE 15.45% 13.73% 8.32% 8.18% 22.92% 14.92% 10.09% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 111.28 83.14 55.91 29.76 104.60 74.04 48.61 73.43%
EPS 4.79 4.12 2.33 2.29 5.96 3.58 2.22 66.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.28 0.28 0.26 0.24 0.22 25.60%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.90 21.58 14.50 7.72 27.12 19.22 12.61 73.56%
EPS 1.24 1.07 0.60 0.59 1.55 0.93 0.58 65.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0779 0.0726 0.0727 0.0674 0.0623 0.0571 25.65%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.375 0.50 0.42 0.505 0.405 0.41 0.345 -
P/RPS 0.34 0.60 0.75 1.70 0.39 0.55 0.71 -38.70%
P/EPS 7.83 12.14 18.03 22.05 6.80 11.45 15.54 -36.60%
EY 12.77 8.24 5.55 4.53 14.72 8.73 6.43 57.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.67 1.50 1.80 1.56 1.71 1.57 -15.89%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 -
Price 0.395 0.58 0.48 0.48 0.40 0.40 0.415 -
P/RPS 0.35 0.70 0.86 1.61 0.38 0.54 0.85 -44.56%
P/EPS 8.25 14.08 20.60 20.96 6.71 11.17 18.69 -41.94%
EY 12.13 7.10 4.85 4.77 14.90 8.95 5.35 72.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.93 1.71 1.71 1.54 1.67 1.89 -23.22%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment